[HEXCARE] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -25.41%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 35,710 28,417 28,152 29,133 31,142 34,183 28,870 15.21%
PBT 3,142 2,109 1,752 2,624 3,700 4,100 4,041 -15.43%
Tax -906 -818 -597 -686 -975 -601 -814 7.39%
NP 2,236 1,291 1,155 1,938 2,725 3,499 3,227 -21.67%
-
NP to SH 2,325 1,238 1,313 1,999 2,680 3,457 3,227 -19.61%
-
Tax Rate 28.84% 38.79% 34.08% 26.14% 26.35% 14.66% 20.14% -
Total Cost 33,474 27,126 26,997 27,195 28,417 30,684 25,643 19.42%
-
Net Worth 102,896 105,778 108,635 74,000 93,587 87,105 81,986 16.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 7,400 - 6,805 6,558 -
Div Payout % - - - 370.19% - 196.85% 203.25% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 102,896 105,778 108,635 74,000 93,587 87,105 81,986 16.33%
NOSH 78,547 78,354 78,154 74,000 70,899 68,051 65,589 12.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.26% 4.54% 4.10% 6.65% 8.75% 10.24% 11.18% -
ROE 2.26% 1.17% 1.21% 2.70% 2.86% 3.97% 3.94% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.46 36.27 36.02 39.37 43.92 50.23 44.02 2.16%
EPS 2.96 1.58 1.68 2.70 3.78 5.08 4.92 -28.71%
DPS 0.00 0.00 0.00 10.00 0.00 10.00 10.00 -
NAPS 1.31 1.35 1.39 1.00 1.32 1.28 1.25 3.17%
Adjusted Per Share Value based on latest NOSH - 74,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.18 2.53 2.51 2.60 2.78 3.05 2.57 15.24%
EPS 0.21 0.11 0.12 0.18 0.24 0.31 0.29 -19.34%
DPS 0.00 0.00 0.00 0.66 0.00 0.61 0.58 -
NAPS 0.0917 0.0943 0.0968 0.066 0.0834 0.0777 0.0731 16.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.95 0.99 1.00 0.98 0.98 0.95 0.95 -
P/RPS 2.09 2.73 2.78 2.49 2.23 1.89 2.16 -2.17%
P/EPS 32.09 62.66 59.52 36.28 25.93 18.70 19.31 40.25%
EY 3.12 1.60 1.68 2.76 3.86 5.35 5.18 -28.65%
DY 0.00 0.00 0.00 10.20 0.00 10.53 10.53 -
P/NAPS 0.73 0.73 0.72 0.98 0.74 0.74 0.76 -2.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 18/08/06 10/05/06 28/02/06 27/10/05 22/07/05 20/04/05 -
Price 0.98 0.96 1.01 1.00 1.00 0.96 0.97 -
P/RPS 2.16 2.65 2.80 2.54 2.28 1.91 2.20 -1.21%
P/EPS 33.11 60.76 60.12 37.02 26.46 18.90 19.72 41.22%
EY 3.02 1.65 1.66 2.70 3.78 5.29 5.07 -29.18%
DY 0.00 0.00 0.00 10.00 0.00 10.42 10.31 -
P/NAPS 0.75 0.71 0.73 1.00 0.76 0.75 0.78 -2.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment